| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 27 054.00 | 27 054.00 | | 27 054.00 |
AH Goodwill | 68 747.00 | | 68 747.00 | 68 747.00 |
AT Other tangible assets | 257 263.00 | 214 583.00 | 42 680.00 | 257 263.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BF Loans | 180 149.00 | | 180 149.00 | 180 149.00 |
BH Other financial assets | 17 735.00 | | 17 735.00 | 17 735.00 |
BJ TOTAL (I) | 585 121.00 | 275 796.00 | 309 325.00 | 585 121.00 |
BX Customers and related accounts | 3 786 814.00 | 9 373.00 | 3 777 441.00 | 3 786 814.00 |
BZ Other receivables | 8 346 590.00 | | 8 346 590.00 | 8 346 590.00 |
CF Cash and cash equivalents | 6 135 045.00 | | 6 135 045.00 | 6 135 045.00 |
CH Prepaid expenses | 65 215.00 | | 65 215.00 | 65 215.00 |
CJ TOTAL (II) | 18 333 664.00 | 9 373.00 | 18 324 291.00 | 18 333 664.00 |
CO Grand total (0 to V) | 18 918 785.00 | 285 169.00 | 18 633 616.00 | 18 918 785.00 |
CR Shares due in more than one year | 11 247.00 | | | 11 247.00 |
CX Development or Research and Development Expenses | 34 159.00 | 34 159.00 | | 34 159.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 59 287.00 | 59 287.00 | | 59 287.00 |
DD Legal reserve (1) | 5 929.00 | 5 929.00 | | 5 929.00 |
DE Statutory or contractual reserves | 95 728.00 | 95 728.00 | | 95 728.00 |
DF Regulated reserves (1) | 42 259.00 | 42 259.00 | | 42 259.00 |
DG Other reserves | 2 475 460.00 | 2 223 224.00 | | 2 475 460.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 179 259.00 | 252 236.00 | | 179 259.00 |
DL TOTAL (I) | 2 857 923.00 | 2 678 663.00 | | 2 857 923.00 |
DP Provisions for Risks | 38 500.00 | 66 952.00 | | 38 500.00 |
DR TOTAL (IV) | 38 500.00 | 66 952.00 | | 38 500.00 |
DU Loans and Debts from Credit Institutions (3) | | 5 392.00 | | |
DX Trade payables and related accounts | 13 856 066.00 | 10 851 753.00 | | 13 856 066.00 |
DY Tax and social security liabilities | 1 453 951.00 | 1 135 561.00 | | 1 453 951.00 |
EA Other liabilities | 234 378.00 | 200 094.00 | | 234 378.00 |
EB Prepaid income (2) | 192 798.00 | 823 946.00 | | 192 798.00 |
EC TOTAL (IV) | 15 737 193.00 | 13 016 747.00 | | 15 737 193.00 |
EE Grand total (I to V) | 18 633 616.00 | 15 762 362.00 | | 18 633 616.00 |
EG Accrued income and payables due within one year | 15 737 193.00 | 13 016 747.00 | | 15 737 193.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 5 392.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 20 008 723.00 | |
FJ Net sales | | | 20 008 723.00 | |
FQ Other income | | | 146 863.00 | |
FR Total operating income (I) | | | 20 155 586.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 13 312 290.00 | |
FX Taxes, duties, and similar payments | | | 194 975.00 | |
FY Salaries and Wages | | | 4 384 856.00 | |
FZ Social Security Contributions | | | 1 943 988.00 | |
GB Operating Expenses - Provisions | | | 19 817.00 | |
GE Other Expenses | | | 206.00 | |
GF Total Operating Expenses (II) | | | 19 856 132.00 | |
GG - OPERATING RESULT (I - II) | | | 299 454.00 | |
GP Total financial income (V) | | | 80 659.00 | |
GU Total financial expenses (VI) | | | 64 882.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 777.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 315 231.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 28 452.00 | | | 28 452.00 |
HH Total exceptional expenses (VIII) | 166 304.00 | 197 580.00 | | 166 304.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -137 852.00 | -197 580.00 | | -137 852.00 |
HK Income tax | -1 881.00 | -42 587.00 | | -1 881.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 264 697.00 | 19 291 809.00 | | 20 264 697.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 085 438.00 | 19 039 573.00 | | 20 085 438.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 179 259.00 | 252 236.00 | | 179 259.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 556 958.00 | | 28 163.00 | 556 958.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 34 159.00 | | | 34 159.00 |
I3 DECREASES Total Financial Fixed Assets | | | 197 899.00 | |
I4 DECREASES Grand Total | | | 585 121.00 | |
IN DECREASES Start-up, development, or research expenses | | | 34 159.00 | |
IO DECREASES Total including other intangible assets | | | 95 801.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 257 263.00 | |
KD ACQUISITIONS Total including other intangible assets | 95 801.00 | | | 95 801.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 250 308.00 | | 6 955.00 | 250 308.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 176 691.00 | | 21 208.00 | 176 691.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 264 379.00 | 11 417.00 | | 264 379.00 |
CY DEPRECIATION Start-up, development, or research expenses | 34 159.00 | | | 34 159.00 |
PE DEPRECIATION Total including other intangible assets | 26 657.00 | 397.00 | | 26 657.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 203 563.00 | 11 020.00 | | 203 563.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 66 952.00 | | 28 452.00 | 66 952.00 |
7C Grand total | 66 952.00 | | 28 452.00 | 66 952.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 13 856 066.00 | 13 856 066.00 | | 13 856 066.00 |
8D Social Security and Other Social Organizations | 1 453 951.00 | 1 453 951.00 | | 1 453 951.00 |
8K Other liabilities (including liabilities related to repo transactions) | 234 378.00 | 234 378.00 | | 234 378.00 |
8L Deferred income | 192 798.00 | 192 798.00 | | 192 798.00 |
UP Loans | 180 149.00 | | 180 149.00 | 180 149.00 |
UT Other financial assets | 17 735.00 | | 17 735.00 | 17 735.00 |
UX Other trade receivables | 3 786 814.00 | 3 775 567.00 | 11 247.00 | 3 786 814.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 346 590.00 | 8 346 590.00 | | 8 346 590.00 |
VS Prepaid expenses | 65 215.00 | 65 215.00 | | 65 215.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 396 503.00 | 12 187 372.00 | 209 131.00 | 12 396 503.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 737 193.00 | 15 737 193.00 | | 15 737 193.00 |
